[AYS] YoY Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 283.43%
YoY- -45.64%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 562,508 530,084 591,352 563,799 656,065 648,779 535,329 0.82%
PBT 32,655 39,665 11,735 8,641 18,172 14,964 23,456 5.66%
Tax -9,124 -11,933 -3,452 -1,545 -5,136 -5,397 -5,864 7.64%
NP 23,531 27,732 8,283 7,096 13,036 9,567 17,592 4.96%
-
NP to SH 23,504 27,835 8,269 7,050 12,970 9,551 17,598 4.93%
-
Tax Rate 27.94% 30.08% 29.42% 17.88% 28.26% 36.07% 25.00% -
Total Cost 538,977 502,352 583,069 556,703 643,029 639,212 517,737 0.67%
-
Net Worth 262,488 235,859 217,309 213,375 209,229 201,621 159,636 8.63%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 9,510 9,510 3,812 3,810 3,804 3,804 - -
Div Payout % 40.46% 34.17% 46.11% 54.05% 29.33% 39.83% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 262,488 235,859 217,309 213,375 209,229 201,621 159,636 8.63%
NOSH 380,418 380,418 381,244 381,027 380,418 380,418 380,086 0.01%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.18% 5.23% 1.40% 1.26% 1.99% 1.47% 3.29% -
ROE 8.95% 11.80% 3.81% 3.30% 6.20% 4.74% 11.02% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 147.87 139.34 155.11 147.97 172.46 170.54 140.84 0.81%
EPS 6.18 7.32 2.17 1.85 3.41 2.58 4.63 4.92%
DPS 2.50 2.50 1.00 1.00 1.00 1.00 0.00 -
NAPS 0.69 0.62 0.57 0.56 0.55 0.53 0.42 8.62%
Adjusted Per Share Value based on latest NOSH - 380,418
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 134.42 126.68 141.32 134.73 156.78 155.04 127.93 0.82%
EPS 5.62 6.65 1.98 1.68 3.10 2.28 4.21 4.92%
DPS 2.27 2.27 0.91 0.91 0.91 0.91 0.00 -
NAPS 0.6273 0.5636 0.5193 0.5099 0.50 0.4818 0.3815 8.63%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.38 0.39 0.285 0.26 0.31 0.28 0.31 -
P/RPS 0.26 0.28 0.18 0.18 0.18 0.16 0.00 -
P/EPS 6.15 5.33 13.14 14.05 9.09 11.15 0.00 -
EY 16.26 18.76 7.61 7.12 11.00 8.97 0.00 -
DY 6.58 6.41 3.51 3.85 3.23 3.57 0.00 -
P/NAPS 0.55 0.63 0.50 0.46 0.56 0.53 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 23/05/17 18/05/16 27/05/15 30/05/14 20/05/13 31/05/12 -
Price 0.395 0.545 0.26 0.245 0.305 0.37 0.46 -
P/RPS 0.27 0.39 0.17 0.17 0.18 0.22 0.00 -
P/EPS 6.39 7.45 11.99 13.24 8.95 14.74 0.00 -
EY 15.64 13.43 8.34 7.55 11.18 6.79 0.00 -
DY 6.33 4.59 3.85 4.08 3.28 2.70 0.00 -
P/NAPS 0.57 0.88 0.46 0.44 0.55 0.70 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment